	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£8,932	£8,960	£8,998	£9,038	£9,083	£45,011
Profit Before Tax	£1,988	£2,124	£2,363	£2,607	£2,911	£11,993
Profit After Tax	£1,610	£1,720	£1,914	£2,112	£2,358	£9,715
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£6,235	£6,461	£10,660	£13,283	£15,215	£51,855
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	24%	27%	92%